SMS Co Ltd
TSE:2175

Watchlist Manager
SMS Co Ltd Logo
SMS Co Ltd
TSE:2175
Watchlist
Price: 1 361 JPY 0.81% Market Closed
Market Cap: 119.2B JPY

Relative Value

The Relative Value of one SMS Co Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 1 361 JPY, SMS Co Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

SMS Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
36
Median 3Y
3.3
Median 5Y
5.5
Industry
1.3
Forward
1.7
vs History
93
vs Industry
42
Median 3Y
26.3
Median 5Y
39.3
Industry
18.5
Forward
15
vs History
82
vs Industry
43
Median 3Y
21.2
Median 5Y
27.1
Industry
12.6
vs History
95
vs Industry
15
Median 3Y
47.1
Median 5Y
59.7
Industry
16.9
vs History
90
vs Industry
44
Median 3Y
4.1
Median 5Y
6.6
Industry
2.5
vs History
92
vs Industry
37
Median 3Y
3
Median 5Y
5.3
Industry
1.4
Forward
1.6
vs History
92
vs Industry
61
Median 3Y
3.4
Median 5Y
6
Industry
3.3
vs History
92
vs Industry
43
Median 3Y
15.5
Median 5Y
23.1
Industry
9.8
Forward
9.3
vs History
92
vs Industry
36
Median 3Y
22.6
Median 5Y
32
Industry
12.3
vs History
82
vs Industry
44
Median 3Y
19.5
Median 5Y
26.2
Industry
11.8
vs History
33
vs Industry
27
Median 3Y
42.1
Median 5Y
45.1
Industry
13.8
vs History
90
vs Industry
45
Median 3Y
3
Median 5Y
5
Industry
1.7

Multiples Across Competitors

Competitors Multiples
SMS Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
SMS Co Ltd
TSE:2175
111.7B JPY 1.8 15.1 9.2 14.5
JP
Recruit Holdings Co Ltd
TSE:6098
12.8T JPY 3.6 29.4 19.2 23.1
NL
Randstad NV
AEX:RAND
5.6B EUR 0.2 106.9 8.3 18.6
CH
Adecco Group AG
SIX:ADEN
3.9B CHF 0.2 15.1 8.5 11.8
CN
51job Inc
F:IWQ
3.9B EUR 7.2 49.5 39.7 40.5
US
Robert Half Inc
SWB:RHJ
3.8B EUR 0.8 28.8 24 34.7
JP
Persol Holdings Co Ltd
TSE:2181
650.5B JPY 0.4 19.4 6.7 10.8
US
Korn Ferry
NYSE:KFY
3.4B USD 1.2 13.3 6.5 8.1
PL
Benefit Systems SA
WSE:BFT
11.8B PLN 2.9 22.5 11.8 19.5
JP
TechnoPro Holdings Inc
TSE:6028
502.9B JPY 2.1 30.7 17 19.2
US
TriNet Group Inc
NYSE:TNET
2.9B USD 0.6 22 11.5 14.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
SMS Co Ltd
TSE:2175
Average EV/EBITDA: 14.8
9.2
9%
1
JP
Recruit Holdings Co Ltd
TSE:6098
19.2
12%
1.6
NL
R
Randstad NV
AEX:RAND
8.3
5%
1.7
CH
A
Adecco Group AG
SIX:ADEN
8.5
8%
1.1
CN
5
51job Inc
F:IWQ
39.7
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
24
13%
1.8
JP
P
Persol Holdings Co Ltd
TSE:2181
6.7
8%
0.8
US
Korn Ferry
NYSE:KFY
6.5
9%
0.7
PL
B
Benefit Systems SA
WSE:BFT
11.8
26%
0.5
JP
TechnoPro Holdings Inc
TSE:6028
17
12%
1.4
US
TriNet Group Inc
NYSE:TNET
11.5
5%
2.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
SMS Co Ltd
TSE:2175
Average EV/EBIT: 19.6
14.5
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
23.1
N/A N/A
NL
R
Randstad NV
AEX:RAND
18.6
18%
1
CH
A
Adecco Group AG
SIX:ADEN
11.8
14%
0.8
CN
5
51job Inc
F:IWQ
40.5
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
34.7
14%
2.5
JP
P
Persol Holdings Co Ltd
TSE:2181
10.8
N/A N/A
US
Korn Ferry
NYSE:KFY
8.1
10%
0.8
PL
B
Benefit Systems SA
WSE:BFT
19.5
27%
0.7
JP
TechnoPro Holdings Inc
TSE:6028
19.2
N/A N/A
US
TriNet Group Inc
NYSE:TNET
14.8
1%
14.8